| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 009.00 | 3 009.00 | | 3 009.00 |
BJ TOTAL (I) | 3 009.00 | 3 009.00 | | 3 009.00 |
BZ Other receivables | 302.00 | | 302.00 | 302.00 |
CF Cash and cash equivalents | 13 918.00 | | 13 918.00 | 13 918.00 |
CJ TOTAL (II) | 14 221.00 | | 14 221.00 | 14 221.00 |
CO Grand total (0 to V) | 17 230.00 | 3 009.00 | 14 221.00 | 17 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 10 268.00 | 10 265.00 | | 10 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 635.00 | 3.00 | | 635.00 |
DL TOTAL (I) | 13 652.00 | 13 018.00 | | 13 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22.00 | | | 22.00 |
DX Trade payables and related accounts | 432.00 | 1 044.00 | | 432.00 |
DY Tax and social security liabilities | 114.00 | 1.00 | | 114.00 |
EC TOTAL (IV) | 568.00 | 1 045.00 | | 568.00 |
EE Grand total (I to V) | 14 221.00 | 14 062.00 | | 14 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 754.00 | | 33 754.00 | 33 754.00 |
FJ Net sales | 33 754.00 | | 33 754.00 | 33 754.00 |
FR Total operating income (I) | | | 33 754.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 23 135.00 | |
FX Taxes, duties, and similar payments | | | 575.00 | |
FY Salaries and Wages | | | 5 000.00 | |
FZ Social Security Contributions | | | 4 295.00 | |
GF Total Operating Expenses (II) | | | 33 005.00 | |
GG - OPERATING RESULT (I - II) | | | 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 114.00 | 1.00 | | 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 754.00 | 28 631.00 | | 33 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 120.00 | 28 628.00 | | 33 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 635.00 | 3.00 | | 635.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 3 009.00 | | | 3 009.00 |
I4 DECREASES Grand Total | | | 3 009.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 009.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 009.00 | | | 3 009.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 432.00 | 432.00 | | 432.00 |
8E Income Taxes | 114.00 | 114.00 | | 114.00 |
VB VAT | 171.00 | | | 171.00 |
VI Group and Associates | 22.00 | 22.00 | | 22.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 131.00 | | | 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 302.00 | 302.00 | | 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 568.00 | 568.00 | | 568.00 |
